- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 3 PAGE # 1
DETERMINATION: 10-Jul-98 Beginning 6/1/98
DISTRIBUTION: 15-Jul-98 Ending 6/30/98
TIME: 7/14/98 14:33
CLASS A-1 5.578% MONEY MARKET ASSET BACKED NOTES
CLASS A-2 5.729% ASSET BACKED NOTES
CLASS A-3 5.750% ASSET BACKED NOTES
CLASS A-4 5.800% ASSET BACKED NOTES
CLASS B-1 6.050% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 Notes $250,000,000.00 $173,029,601.14 $31,568,952.21 $804,299.26 $32,373,251.47 $141,460,648.93
A-2 Notes $200,000,000.00 $200,000,000.00 $0.00 $954,833.33 $954,833.33 $200,000,000.00
A-3 Notes $321,000,000.00 $321,000,000.00 $0.00 $1,538,125.00 $1,538,125.00 $321,000,000.00
A-4 Notes $282,800,000.00 $282,800,000.00 $0.00 $1,366,866.67 $1,366,866.67 $282,800,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
NOTE TOTALS $1,053,800,000.00 $976,829,601.14 $31,568,952.21 $4,664,124.26 $36,233,076.47 $945,260,648.93
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
B-1 $32,604,142.65 $32,604,142.65 $0.00 $164,379.22 $164,379.22 $32,604,142.65
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE
TOTALS $32,604,142.65 $32,604,142.65 $0.00 $164,379.22 $164,379.22 $32,604,142.65
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS $1,086,404,142.65 $1,009,433,743.79 $31,568,952.21 $4,828,503.48 $36,397,455.69 $977,864,791.58
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------------------------
A-1 126.27580884 3.21719704 565.84259572
-----------------------
-----------------------
-----------------------------------------------------------------------
A-2 0.00000000 4.77416665 1,000.00000000
-----------------------
-----------------------
-----------------------------------------------------------------------
A-3 0.00000000 4.79166667 1,000.00000000
-----------------------
-----------------------
-----------------------------------------------------------------------
A-4 0.00000000 4.83333335 1,000.00000000
-----------------------
-----------------------
- --------------------------------------------------------------------------------------------------
Notes Totals 29.95725205 4.42600518 897.00194433
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
B-1 0.00000000 5.04166669 1,000.00000000
- ------------------------ -----------------------
- --------------------------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.04166669 1,000.00000000
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
TOTALS 29.05820309 4.44448184 900.09302541
- --------------------------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 3 PAGE # 2
DETERMINATION: 10-Jul-98 Beginning 6/1/98
DISTRIBUTION: 15-Jul-98 Ending 6/30/98
TIME: 7/14/98 14:33
per $1000
Section 5.8 (iii) Servicing Fee $841,194.79 0.77429269
Section 5.8 (iv) Administration Fee $1,000.00 0.00092047
Section 5.8 (vi) Pool Balance at the end of the Collection Period $977,864,791.58
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $95,739.61
TOTAL $95,739.61
Section 5.8 (viii) Realized Net Losses for Collection Period $55,285.43
Section 5.8 (ix) Reserve Account Balance after Disbursement $22,532,139.68
Section 5.8 (x) Specified Reserve Account Balance $29,335,943.75
Section 5.8 (xi) Total Distribution Amount $39,218,017.76
Servicing Fee $841,194.79
Administrative Fee $1,000.00
Noteholders' Distribution Amount $36,233,076.47
Certificateholders' Distribution Amount $ 164,379.22
Deposit to Reserve Account $1,978,367.28
Section 5.8 (xii) Noteholders' Distributable Amount
--------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
--------------------------------------------------------------------------------------------------------------------------------
A-1 $31,568,952.21 $804,299.26 $32,373,251.47 126.27580884 3.21719704 129.49300588
A-2 $0.00 $954,833.33 $954,833.33 0.00000000 4.77416665 4.77416665
A-3 $0.00 $1,538,125.00 $1,538,125.00 0.00000000 4.79166667 4.79166667
A-4 $0.00 $1,366,866.67 $1,366,866.67 0.00000000 4.83333335 4.83333335
--------------------------------------------------------------------------------------------------------------------------------
Total $31,568,952.21 $4,664,124.26 $36,233,076.47 29.95725205 4.42600518 34.38325723
--------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiii) Certificateholders' Distributable Amount
-----------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
-----------------------------------------------------------------------------------------------------------------------------------
B-1 $0.00 $164,379.22 $164,379.22 0.00000000 5.04166669 5.04166669
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Total $0.00 $164,379.22 $164,379.22 0.00000000 5.04166669 5.04166669
-----------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiv) Reserve Fund Transfer Amount $ 1,978,367.28
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------